| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 85 581.00 | | 85 581.00 | 85 581.00 |
AP Buildings | 365 513.00 | 132 372.00 | 233 140.00 | 365 513.00 |
BJ TOTAL (I) | 451 094.00 | 132 372.00 | 318 721.00 | 451 094.00 |
BX Customers and related accounts | 23 250.00 | | 23 250.00 | 23 250.00 |
BZ Other receivables | 179.00 | | 179.00 | 179.00 |
CF Cash and cash equivalents | 133 411.00 | | 133 411.00 | 133 411.00 |
CH Prepaid expenses | 421.00 | | 421.00 | 421.00 |
CJ TOTAL (II) | 157 261.00 | | 157 261.00 | 157 261.00 |
CO Grand total (0 to V) | 608 355.00 | 132 372.00 | 475 983.00 | 608 355.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DC Revaluation differences | 357 287.00 | 404 190.00 | | 357 287.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 93 807.00 | 46 904.00 | | 93 807.00 |
DH Retained earnings | -152 620.00 | -168 741.00 | | -152 620.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 023.00 | 16 121.00 | | 20 023.00 |
DL TOTAL (I) | 326 881.00 | 306 858.00 | | 326 881.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 974.00 | 111 971.00 | | 111 974.00 |
DX Trade payables and related accounts | 1 072.00 | 1 614.00 | | 1 072.00 |
DY Tax and social security liabilities | 16 681.00 | 7 788.00 | | 16 681.00 |
EB Prepaid income (2) | 19 375.00 | 19 375.00 | | 19 375.00 |
EC TOTAL (IV) | 149 102.00 | 140 748.00 | | 149 102.00 |
EE Grand total (I to V) | 475 983.00 | 447 607.00 | | 475 983.00 |
EI Including equity loans | 111 974.00 | | | 111 974.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 984.00 | | 84 984.00 | 84 984.00 |
FJ Net sales | 84 984.00 | | 84 984.00 | 84 984.00 |
FR Total operating income (I) | | | 84 984.00 | |
FW Other purchases and external expenses | | | 14 589.00 | |
FX Taxes, duties, and similar payments | | | 3 306.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 46 904.00 | |
GF Total Operating Expenses (II) | | | 64 798.00 | |
GG - OPERATING RESULT (I - II) | | | 20 186.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 371.00 | 3 338.00 | | 3 371.00 |
HD Total exceptional income (VII) | 3 371.00 | 3 338.00 | | 3 371.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 371.00 | 3 338.00 | | 3 371.00 |
HK Income tax | 3 534.00 | 2 845.00 | | 3 534.00 |
HL TOTAL REVENUE (I + III + V + VII) | 88 355.00 | 80 814.00 | | 88 355.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 332.00 | 64 693.00 | | 68 332.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 023.00 | 16 121.00 | | 20 023.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 17 500.00 | 17 500.00 | | 17 500.00 |
8B Suppliers and Related Accounts | 1 072.00 | 1 072.00 | | 1 072.00 |
8E Income Taxes | 3 534.00 | 3 534.00 | | 3 534.00 |
8L Deferred income | 19 375.00 | 19 375.00 | | 19 375.00 |
UX Other trade receivables | 23 250.00 | | | 23 250.00 |
VB VAT | 179.00 | | | 179.00 |
VI Group and Associates | 94 474.00 | 94 474.00 | | 94 474.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 306.00 | 3 306.00 | | 3 306.00 |
VS Prepaid expenses | 421.00 | | | 421.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 850.00 | 23 850.00 | | 23 850.00 |
VW VAT | 9 841.00 | 9 841.00 | | 9 841.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 102.00 | 149 102.00 | | 149 102.00 |
